Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.75% first-year return on $249k initial cash invested.
-17.75%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$5,034
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $8,717 expenses = $3,683 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$8,717
Mortgage P&I
111%
$5,585
Property Taxes
21%
$1,036
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554